Mosaic Brands Limited
ASX:MOZ.AX
0.036 (AUD) • At close August 30, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve cijfers per aandeel en ratio's) AUD.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 11.821 | 42.763 | 57.831 | 86.928 | 36.684 | 58.697 | 28.167 | 12.919 | 8.493 | 5.313 | 9.901 | 9.328 | 5.484 | 4.42 | 2.964 | 2.899 | 8.615 | 12.175 | 11.802 | 9.463 | 2.898 | 4.699 | 2.513 | 4.172 | 5.245 | 0 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0.653 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 11.821 | 42.763 | 57.831 | 86.928 | 36.684 | 58.697 | 28.167 | 12.919 | 8.493 | 5.313 | 9.901 | 9.328 | 5.484 | 4.42 | 2.964 | 2.899 | 8.615 | 12.175 | 11.802 | 9.463 | 2.898 | 4.699 | 2.513 | 4.172 | 5.245 | 0 |
Nettovorderingen
| 3.597 | 2.6 | 6.847 | 22.59 | 10.402 | 5.213 | 3.749 | 0 | 0.484 | 0.332 | 0.427 | 1.55 | 1.453 | 1.074 | 0.778 | 0.679 | 0.701 | 0.878 | 0.413 | 0.86 | 0.847 | 0.956 | 0.996 | 2.267 | 0.883 | 0 |
Voorraad
| 131.684 | 116.714 | 110.083 | 102.329 | 166.951 | 45.482 | 29.243 | 11.419 | 9.939 | 11.773 | 13.583 | 15.337 | 14.281 | 15.914 | 14.545 | 15.026 | 14.196 | 11.644 | 11.289 | 12.44 | 12.293 | 10.445 | 8.817 | 7.371 | 9.041 | 0 |
Overige vlottende activa
| 2.411 | 4.281 | 4.558 | 5.812 | 10.677 | 6.632 | 4.312 | 1.833 | 0.484 | 1.32 | 0.958 | 0 | 0 | 0 | 0.664 | 0.582 | 0 | 0 | 0.398 | 0 | 0 | 0 | 0 | 0 | 0.753 | 0 |
Totaal vlottende activa
| 149.513 | 166.358 | 179.319 | 217.659 | 214.312 | 110.811 | 61.722 | 26.171 | 18.916 | 18.738 | 24.869 | 26.215 | 21.218 | 21.408 | 18.951 | 19.186 | 23.512 | 24.697 | 23.902 | 22.763 | 16.038 | 16.1 | 12.326 | 13.81 | 15.922 | 0 |
Niet-vlottende activa: | ||||||||||||||||||||||||||
Materiële vaste activa, netto
| 88.804 | 82.811 | 86.72 | 171.838 | 41.101 | 32.234 | 28.266 | 6.416 | 5.059 | 7.369 | 8.43 | 7.871 | 9.188 | 10.27 | 11.772 | 14.58 | 10.885 | 9.704 | 8.209 | 7.693 | 7.494 | 6.503 | 6.326 | 4.154 | 3.5 | 0 |
Goodwill
| 0 | 0 | 0 | 10.764 | 64.022 | 38.625 | 38.625 | 0 | 0 | 0 | 0 | 5.027 | 5.027 | 5.465 | 5.465 | 5.465 | 5.465 | 5.465 | 5.101 | 5.466 | 5.83 | 6.195 | 6.559 | 6.923 | 7.08 | 0 |
Immateriële activa
| 9.81 | 13.262 | 19.978 | 42.943 | 59.948 | 37.354 | 36.922 | 0.494 | 0 | 0 | 5.583 | 5.583 | 5.583 | 5.583 | 5.583 | 5.583 | 5.583 | 5.583 | 5.583 | 5.583 | 11.413 | 11.778 | 12.142 | 12.506 | 5.583 | 0 |
Goodwill en immateriële activa
| 9.81 | 13.262 | 19.978 | 53.707 | 123.97 | 75.979 | 75.547 | 0.494 | 0 | 0 | 5.583 | 10.61 | 10.61 | 11.048 | 11.048 | 11.048 | 11.048 | 11.048 | 10.684 | 11.049 | 11.413 | 11.778 | 12.142 | 12.506 | 12.663 | 0 |
Langetermijnbeleggingen
| 98.614 | 96.073 | 0 | -10.764 | 132.685 | 1.21 | 88.787 | 3.173 | 0 | 0 | 11.27 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.292 | 0 | -0.136 | 0.302 | 0 |
Belastingvorderingen
| 68.963 | 80.035 | 80.003 | 117.866 | 32.386 | 16.622 | 15.026 | 3.737 | 4.886 | 3.852 | 2.743 | 2.445 | 2.384 | 2.188 | 2.155 | 2.947 | 1.613 | 1.476 | 1.118 | 0.793 | 0.666 | 0.407 | 0.313 | 0.458 | 0.401 | 0 |
Overige niet-vlottende activa
| -98.614 | -96.073 | 0.051 | 0.024 | -165.071 | -17.832 | -103.813 | -6.91 | -4.886 | -3.852 | -14.013 | 0.02 | 0.006 | 0.006 | 0.008 | 0.014 | 0.025 | 0.168 | 0.182 | 0.204 | 0.259 | 0.525 | 0.882 | 1.482 | 0.82 | 0 |
Totaal niet-vlottende activa
| 167.577 | 176.108 | 186.752 | 332.671 | 165.071 | 108.213 | 103.813 | 6.91 | 5.059 | 7.369 | 14.013 | 20.946 | 22.188 | 23.512 | 24.983 | 28.589 | 23.571 | 22.396 | 20.193 | 19.739 | 19.832 | 19.505 | 19.663 | 18.464 | 17.686 | 0 |
Totaal activa
| 317.09 | 342.466 | 366.071 | 550.33 | 411.86 | 236.975 | 180.681 | 36.971 | 29.046 | 29.962 | 41.63 | 47.161 | 43.406 | 44.92 | 43.934 | 47.775 | 47.083 | 47.093 | 44.095 | 42.502 | 35.87 | 35.605 | 31.989 | 32.274 | 33.608 | 0 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||
Crediteuren
| 120.604 | 123.686 | 95.818 | 141.339 | 72.724 | 40.536 | 24.348 | 12.89 | 11.268 | 7.759 | 10.308 | 10.879 | 9.439 | 10.008 | 9.25 | 8.31 | 9.401 | 8.682 | 8.093 | 8.596 | 7.533 | 8.439 | 6.816 | 6.118 | 8.019 | 0 |
Kortlopende schulden
| 85.061 | 80.488 | 81.086 | 129.046 | 0.537 | 3.479 | 2.729 | 0.033 | 0.116 | 0.107 | 0.117 | 0.159 | 0.176 | 0.139 | 0.108 | 1.172 | 0.096 | 0.13 | 0.158 | 0.066 | 0.09 | 0.146 | 0.162 | 0.133 | 0.22 | 0 |
Belastingschulden
| 0 | 0 | 0 | 0.145 | 0 | 4.467 | 3.842 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 8.444 | 12.015 | 13.408 | 15.871 | -0.537 | -3.479 | -2.729 | 0.819 | -0.116 | -0.107 | -0.117 | 3.892 | 3.551 | 3.806 | 2.823 | 3.535 | 4.113 | 4.558 | 4.229 | 3.644 | -1.679 | 5.604 | -0.04 | -1.33 | -0.22 | 0 |
Overige kortlopende verplichtingen
| 78.278 | 103.815 | 144.901 | 128.787 | 164.445 | 42.868 | 46.339 | 8.536 | 7.994 | 7.57 | 8.259 | 3.737 | 3.374 | 2.995 | 2.658 | 6.103 | 2.111 | 1.915 | 1.583 | 1.51 | 4.136 | 1.672 | 1.225 | 3.87 | 2.46 | 0 |
Totaal kortlopende verplichtingen
| 292.387 | 320.004 | 335.213 | 415.043 | 237.169 | 83.404 | 70.687 | 22.278 | 19.262 | 15.329 | 18.567 | 18.667 | 16.54 | 16.948 | 14.839 | 19.12 | 15.721 | 15.285 | 14.063 | 13.816 | 10.08 | 15.861 | 8.163 | 8.791 | 10.479 | 0 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||
Langetermijnschulden
| 10.249 | 22.15 | 15 | 44.989 | 29.482 | 16.955 | 19.683 | 0 | 0.093 | 0.23 | 0.105 | 0.081 | 0.17 | 0.197 | 3.282 | 0.146 | 0.176 | 0.221 | 0.119 | 0.209 | 0.164 | 6.702 | 6.939 | 7.7 | 8.133 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 48.377 | 52.17 | 58.643 | 111.013 | 10.311 | 5.492 | 8.477 | 2.099 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.707 | -0.153 | -0.042 | -0.183 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 26.336 | 27.629 | 32.168 | 56.656 | 19.171 | 11.463 | 11.206 | 0.044 | 0.066 | 0.085 | 0.107 | 0.117 | 0.131 | 0.159 | 0.084 | 0.136 | 0.132 | 0.196 | 0.327 | 0.323 | 0.441 | 0.413 | 0.297 | 0.137 | 0.325 | 0 |
Overige niet-vlottende verplichtingen
| 5.826 | 5.3 | 2.22 | 2.938 | -29.482 | -16.955 | -19.683 | 0.6 | 1.243 | 1.617 | 1.518 | 1.566 | 1.826 | 1.974 | 2.195 | 2.176 | 1.02 | 0.664 | 0.402 | 0.313 | 0.273 | 0.413 | 0.297 | 0.137 | 0.399 | 0 |
Totaal niet-vlottende verplichtingen
| 90.788 | 107.249 | 108.031 | 215.596 | 29.482 | 16.955 | 19.683 | 2.743 | 1.402 | 1.932 | 1.73 | 1.764 | 2.127 | 2.33 | 5.561 | 2.458 | 1.328 | 1.081 | 0.848 | 0.845 | 0.878 | 1.821 | 7.38 | 7.932 | 8.674 | 0 |
Totaal passiva
| 383.175 | 427.253 | 443.244 | 630.639 | 305.738 | 126.957 | 118.253 | 25.021 | 20.664 | 17.261 | 20.297 | 20.431 | 18.667 | 19.278 | 20.4 | 21.578 | 17.049 | 16.366 | 14.911 | 14.661 | 10.958 | 17.682 | 15.543 | 16.723 | 19.153 | 0 |
Eigen vermogen: | ||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 125.32 | 108.034 | 108.034 | 108.034 | 107.605 | 107.651 | 68.34 | 21.71 | 20.754 | 20.754 | 22.105 | 22.105 | 22.105 | 22.105 | 22.105 | 22.874 | 22.874 | 22.874 | 22.874 | 22.681 | 21.467 | 14.644 | 13.683 | 13.063 | 12.566 | 0 |
Ingehouden winsten
| -241.679 | -239.323 | -216.499 | -206.211 | -5.237 | -0.792 | -7.651 | -10.904 | -13.114 | -8.324 | -1.351 | 4.074 | 2.194 | 3.248 | 1.307 | 3.298 | 7.16 | 7.853 | 6.31 | 5.16 | 3.445 | 3.279 | 2.763 | 2.488 | 1.889 | 0 |
Overige gereserveerde algehele resultaten
| 50.274 | 46.502 | 31.292 | 17.868 | 9.421 | 13.271 | 4.992 | 1.144 | 0.742 | 0.271 | 0.579 | 0.551 | 0.44 | 0.289 | 0.122 | 0.025 | 0 | 0 | 0 | 0 | -7.607 | -6.398 | -4.705 | -3.547 | -3.074 | 0 |
Overige totale aandeelhoudersvermogen
| 0 | 0 | 0 | 0 | -5.667 | -10.112 | -3.253 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.607 | 6.398 | 4.705 | 3.547 | 3.074 | 0 |
Totaal eigen vermogen van aandeelhouders
| -66.085 | -84.787 | -77.173 | -80.309 | 106.122 | 110.018 | 62.428 | 11.95 | 8.382 | 12.701 | 21.333 | 26.73 | 24.739 | 25.642 | 23.534 | 26.197 | 30.034 | 30.727 | 29.184 | 27.841 | 24.912 | 17.923 | 16.446 | 15.551 | 14.455 | 0 |
Totaal eigen vermogen
| -66.085 | -84.787 | -77.173 | -80.309 | 106.122 | 110.018 | 62.428 | 11.95 | 8.382 | 12.701 | 21.333 | 26.73 | 24.739 | 25.642 | 23.534 | 26.197 | 30.034 | 30.727 | 29.184 | 27.841 | 24.912 | 17.923 | 16.446 | 15.551 | 14.455 | 0 |
Totaal passiva en aandeelhoudersvermogen
| 317.09 | 342.466 | 366.071 | 550.33 | 411.86 | 236.975 | 180.681 | 36.971 | 29.046 | 29.962 | 41.63 | 47.161 | 43.406 | 44.92 | 43.934 | 47.775 | 47.083 | 47.093 | 44.095 | 42.502 | 35.87 | 35.605 | 31.989 | 32.274 | 33.608 | 0 |